1view

Owner Contacts

$264,000

NAL Estimated Property Value

1222 Hutchins Rd, Dallas, TX, 75203

Off Market

3 Beds

2 Bath

1,126 Sq Ft

Single Family Residence

$221.58 / sqft

Built in 1925

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher

FlooringLaminate, Tile

Exterior

Lot Size6,104 sqft

Building Information

Year Built1925

Stories1

Roof Type105

Land Information

APN00000455962000000

Lot Number6

SubdivisionDay Susannah

Land UseResidential

Legal DescriptionDAY SUSANNAH BLK 3/5885 LOT 6 INT202100379435 DD12152021 CO-DC 5885 003 00600 2005885 003

Census Tract021100

Assessed Land Value$85,000

Assessed Improvement Value$160,570

Assessment Year2025

About this property

PRIVATE FINANCING. OWNER FINACED TYPE TRANSACTION. NICELY REDONE HOME WITH TONS OF UPDATES AND EXTRA SQFT RIGHT ACROSS FROM BONNIE VIEW PARK. ALMOST EVERYTHING NEW PER SELLER. GRANITE COUNTERS, REMODELED BATHS. FRESH PAINT NEW FLOORING. ALL NEW WINDOWS AND EXTERIOR. NEW ROOF AND EVEN A TANKLESS WATER HEATER. ALL NEW WOOD BACK PATIO DECK. PLENTY OF PARKING WITH LONG DRIVEWAY. NO FHA

Investor Tools

$264,000

Estimated Property Value

$116,412Estimated Mortgage Balance

$147,588Estimated Equity

55% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,584 /month

Positive

Cash Flow Estimate:

$528 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$578/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,616

$245,570

2025

$85,000

$160,570

$245,570

Tax History

Year

Tax Paid

Assessed Value

2024

$5,616

$245,570

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

James Bear

Stand Alone Second / Subordinate Position

$127,000

First

Dec 15, 2021

Jan 2023

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$116,412

$147,588

55%

44%

$762/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$762/mo

+$1,210/mo

9.0%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area